IMSL Integrated Master Securities Pvt Ltd

	BSE
Last Price()	2,199.35 Oct 14,2025 16:00:00
Today's Change( )	108.80 (5.20%)
Open( )	2,075.15
Prev Close( )	2,090.55
Volume	21,237.00
Today's Range( )	2,290.00 - 2,070.00
52-Week Range( )	2,810.00 - 936.00
Buy (Size)	N.A
Sell (Size)	N.A

Company Background


Incorporation Year	1980
Registered Office	Honda,, Sattari, Goa-403530
Telephone	91-0832-6731111/6731215
Fax	91-0832-6731262
Chairman	Yatin Kakodkar
Managing Director	NA
Company Secretary	NA
Auditor	BSR & Co LLP
Face Value	10
Market Lot	1
Listing	BSEBSE
Registrar	TSR Consultants P Ltd C-101 1st Floor,247 Park Vikhroli W,Lal Bahadur Marg,Mumbai - 400 083

Board of Directors


Chairman	Yatin Kakodkar
Non Executive Director	Girish Wagh
Independent Director	Nagesh Dinkar Pinge
Non Executive Director	Vishal Badshah Gopal Venkata Ramanan Anand Srinivasanagopalan
Executive Director & Chief Executive Officer	Pranab Ghosh
Whole Time Director	Sandhya Shailesh Kudtarkar

Balance Sheet

Particulars (Sources Of Funds)	Mar 2025 ( Cr)	Mar 2024 ( Cr)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)	Mar 2020 ( Cr)
Share Capital	6.09	6.09	6.09	6.09	6.09	6.09
Reserves Total	247.65	212.86	187.61	162.84	160.67	175.49
Equity Share Warrants	0.00	0.00	0.00	0.00	0.00	0.00
Equity Application Money	0.00	0.00	0.00	0.00	0.00	0.00
Total Shareholders Funds	253.74	218.95	193.70	168.93	166.76	181.58
Secured Loans	0.00	0.00	0.00	0.00	16.82	0.00
Unsecured Loans	85.74	62.56	72.48	42.95	0.61	0.54
Total Debt	85.74	62.56	72.48	42.95	17.43	0.54
Other Liabilities	10.16	10.12	7.42	7.51	5.29	8.05
Total Liabilities	349.64	291.63	273.60	219.39	189.48	190.17
APPLICATION OF FUNDS :
Gross Block	157.71	145.38	138.81	135.71	135.79	135.79
Less : Accumulated Depreciation	95.45	93.91	89.68	85.38	80.82	76.02
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	62.26	51.47	49.13	50.33	54.97	59.77
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	1.14	0.66	0.45	0.00	0.00	0.06
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	120.16	0.00	0.00	10.73	8.96	6.04
Current Assets, Loans & Advances
Inventories	56.06	49.18	50.52	39.81	39.45	39.54
Sundry Debtors	131.51	76.60	81.10	72.12	23.86	49.49
Cash and Bank Balance	71.52	41.38	30.05	7.21	1.64	11.73
Loans and Advances	17.62	144.63	111.49	96.22	98.14	88.21
Total Current Assets	276.72	311.78	273.17	215.36	163.09	188.96
Less : Current Liabilities and Provisions
Current Liabilities	105.02	75.34	56.00	64.00	42.02	63.11
Provisions	7.35	3.62	4.46	2.81	2.58	5.49
Total Current Liabilities & Provisions	112.38	78.96	60.46	66.81	44.60	68.60
Net Current Assets	164.34	232.82	212.70	148.56	118.49	120.36
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	2.18	2.60	2.86	9.33	8.63	4.98
Deferred Tax Liability	5.43	4.93	5.14	5.86	5.72	5.81
Net Deferred Tax	-3.25	-2.33	-2.28	3.47	2.91	-0.83
Other Assets	4.99	9.00	13.60	6.30	4.14	4.78
Total Assets	349.64	291.62	273.60	219.39	189.47	190.17
Contingent Liabilities	8.30	8.30	8.30	0.00	8.15	7.97

Profit and Loss

Particulars(INCOME)	Mar 2025 ( Cr)	Mar 2024 ( Cr)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)	Mar 2020 ( Cr)
Sales Turnover	660.77	584.34	506.21	281.78	115.70	333.17
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	660.77	584.34	506.21	281.78	115.70	333.17
Other Income	14.85	13.31	10.90	7.29	10.44	10.38
Stock Adjustments	-8.01	-2.93	8.80	-0.87	1.00	-1.76
Total Income	667.61	594.72	525.91	288.20	127.14	341.79
EXPENDITURE :
Raw Materials	456.14	404.47	366.01	199.61	75.98	217.23
Power & Fuel Cost	5.18	5.02	4.55	3.33	2.55	3.42
Employee Cost	49.05	48.12	46.87	39.19	40.18	45.54
Other Manufacturing Expenses	73.98	67.41	54.55	24.20	11.38	43.96
Selling & Administrative Expenses	7.68	7.37	6.98	4.52	3.50	2.75
Miscellaneous Expenses	8.38	6.23	5.06	8.94	4.63	10.15
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	600.42	538.62	484.04	279.79	138.22	323.05
Operating Profit	67.19	56.10	41.88	8.41	-11.09	18.74
Interest	0.09	0.08	0.08	0.09	0.11	0.19
Gross Profit	67.10	56.02	41.80	8.32	-11.20	18.55
Depreciation	4.60	4.96	4.68	4.97	5.10	5.23
Profit Before Tax	62.50	51.06	37.12	3.35	-16.30	13.32
Tax	15.11	12.33	3.00	0.03	0.19	4.98
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	0.79	0.36	6.28	-0.13	-3.98	-1.61
Reported Net Profit	46.60	38.37	27.85	3.44	-12.51	9.96
Extraordinary Items	0.00	0.00	2.27	-5.91	-0.02	-0.87
Adjusted Net Profit	46.60	38.37	25.58	9.35	-12.49	10.83
Adjustment below Net Profit	0.37	-0.95	-1.55	-1.27	0.73	-2.57
P & L Balance brought forward	139.52	114.27	89.50	87.33	102.15	105.83
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	12.18	12.18	1.52	0.00	3.04	11.07
P & L Balance carried down	174.31	139.52	114.27	89.50	87.33	102.15
Dividend	3.04	3.04	1.52	0.00	0.00	3.04
Preference Dividend	0.00	0.00	0.00	0.00	0.00	0.00
Equity Dividend %	250.00	200.00	175.00	0.00	0.00	100.00
Dividend Per Share(Rs)	25.00	20.00	17.50	0.00	0.00	10.00
Earnings Per Share-Unit Curr	76.54	63.02	45.73	5.65	-20.54	16.35
Earnings Per Share(Adj)-Unit Curr	76.54	63.02	45.73	5.65	-20.54	16.35
Book Value-Unit Curr	416.75	359.60	318.14	277.45	273.89	298.23
Book Value(Adj)-Unit Curr	416.75	359.60	318.14	277.45	273.89	298.23

Quarterly Results

Quarters :

Particulars	Sep 2025 ( Cr)	Jun 2025 ( Cr)	Mar 2025 ( Cr)
Gross Sales	204.93	248.41	215.77
Other Operating Income	1.45	8.00	1.09
Other Income	4.04	4.34	3.82
Total Income	210.43	260.75	220.69
Total Expenditure	189.34	228.54	196.87
PBIDT	21.09	32.21	23.82
Interest	0.03	0.02	0.02
PBDT	21.06	32.19	23.80
Depreciation	1.39	1.29	1.21
Tax	5.14	8.07	4.91
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-0.11	-0.25	0.84
Reported Profit After Tax	14.64	23.07	16.84
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	14.64	23.07	16.84
EPS (Unit Curr.)	24.03	37.90	27.65
EPS (Adj) (Unit Curr.)	24.03	37.90	27.65
Calculated EPS (Unit Curr.)	24.04	37.90	27.65
Calculated EPS (Adj) (Unit Curr.)	24.04	37.90	27.65
Calculated EPS (Ann.) (Unit Curr.)	96.15	151.58	110.61
Calculated EPS (Adj) (Ann.) (Unit Curr.)	96.15	151.58	110.61
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	50.00
Equity	6.09	6.09	6.09
Reserve & Surplus	0.00	0.00	0.00
Face Value	10.00	10.00	10.00
Public Shareholding (No. Of Shares)	0.00	0.00	0.00
Public Shareholding (% in Equity)	0.00	0.00	0.00
Pledged/Encumbered - No. of Shares	0.00	0.00	0.00
Pledged/Encumbered - % in Total Promoters Holding	0.00	0.00	0.00
Pledged/Encumbered - % in Total Equity	0.00	0.00	0.00
Non Encumbered - No. of Shares	0.00	0.00	0.00
Non Encumbered - % in Total Promoters Holding	0.00	0.00	0.00
Non Encumbered - % in Total Equity	0.00	0.00	0.00
PBIDTM(%)	10.29	12.97	11.04
PBDTM(%)	10.28	12.96	11.03
PATM(%)	7.14	9.29	7.80

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.31	0.33	0.32	0.18	0.05
Long Term Debt-Equity Ratio	0.00	0.00	0.00	0.00	0.00
Current Ratio	1.70	2.08	1.98	2.18	2.58
Fixed Assets	4.36	4.11	3.69	2.08	0.85
Inventory	12.56	11.72	11.21	7.11	2.93
Debtors	6.35	7.41	6.61	5.87	3.15
Interest Cover Ratio	695.44	639.38	465.00	104.11	-147.18
PBIDTM (%)	10.17	9.60	8.27	5.09	-9.59
PBITM (%)	9.47	8.75	7.35	3.33	-13.99
PBDTM (%)	10.15	9.59	8.26	5.06	-9.68
CPM (%)	7.75	7.42	6.43	5.07	-6.40
APATM (%)	7.05	6.57	5.50	3.31	-10.81
ROCE (%)	19.52	18.10	15.09	4.58	-8.53
RONW (%)	19.72	18.60	15.36	5.56	-7.18

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Sep 2025	2,270.00	1,935.65	2,084.15	31.68	24.97	27.23	1,268.96
Aug 2025	2,349.00	1,959.00	2,045.35	32.76	23.52	26.72	1,245.34
Jul 2025	2,166.35	1,691.25	2,166.35	28.30	21.62	28.30	1,319.01
Jun 2025	1,934.90	1,710.05	1,790.95	25.75	20.74	23.40	1,090.44
May 2025	1,986.00	1,341.85	1,795.35	26.48	16.73	23.46	1,093.12
Apr 2025	1,549.90	1,249.00	1,462.90	20.58	16.31	19.11	890.70
Mar 2025	1,315.85	936.00	1,270.00	17.21	11.55	16.59	773.25
Feb 2025	1,727.55	1,000.00	1,034.90	28.30	15.33	16.42	630.11
Jan 2025	2,240.00	1,525.00	1,681.55	36.83	21.41	26.68	1,023.83
Share Prices Of 2024
Dec 2024	2,469.90	2,089.00	2,146.75	39.88	32.26	34.07	1,307.07
Nov 2024	2,519.95	2,099.95	2,159.05	41.01	32.75	34.26	1,314.56
Oct 2024	2,810.00	2,217.35	2,439.15	46.87	34.14	38.70	1,485.11
Sep 2024	2,971.95	2,554.00	2,648.80	48.54	39.58	42.03	1,612.75
Aug 2024	3,449.00	2,815.00	2,898.20	56.12	43.39	45.99	1,764.60
Jul 2024	2,861.00	2,037.00	2,802.25	46.35	32.13	44.47	1,706.18
Jun 2024	2,540.00	1,771.00	2,392.05	41.55	27.57	37.96	1,456.43
May 2024	2,123.90	1,866.00	1,910.00	34.92	28.93	30.31	1,162.93
Apr 2024	2,300.00	1,909.85	2,007.15	37.77	30.03	31.85	1,222.08
Mar 2024	2,286.75	1,660.50	2,163.65	37.59	26.26	34.33	1,317.36
Feb 2024	1,899.00	1,500.00	1,684.95	46.57	33.96	40.11	1,025.90

IMSL APPS

Company

Market Board

Important Links

Authorised Person Details
Branch Details
Account Opening Process
Investor Complaints Redressal Process
Online Grievance Redressal (ODR)
SEBI SCORES 2.0
Voluntary Freezing/Blocking Policy
Client Collateral Segregation & Monitoring
Online Account Closure
Vernacular Client Registration Documents -
Equity | Commodity

KRA Status and Validation

Contact

	303, New Delhi House, 27, Barakhamba Road, New Delhi-110001. CIN No. U74899DL1995PTC070418
	011-43074307-30 \| Fax: 011-43074315
Compliance Officers: Mr. Pravin Kumar Sinha (NSE, BSE & MCX)
	011-43074317
	compliance@integratedmaster.com
Mr. Gopal Singh Kathayat (CDSL & NSDL)
	011-43074310
	dp@integratedmaster.com
	Investor Grievance (IG): suggestions@integratedmaster.com

Risk Disclosure on Derivatives

9 out of 10 individual traders in equity Futures and Options Segment, incurred net losses.
On an average, loss makers registered net trading loss close to ₹ 50,000.
Over and above the net trading losses incurred, loss makers expended an additional 28% of net trading losses as transaction costs.
Those making net trading profits, incurred between 15% to 50% of such profits as transaction cost.

Source: SEBI study dated January 25, 2023 on "Analysis of Profit and Loss of Individual Traders dealing in equity Futures and Options (F&O) Segment", wherein Aggregate Level findings are based on annual Profit/Loss incurred by individual traders in equity F&O during FY 2021-22.

ATTENTION INVESTORS

The Stock Exchange, Mumbai is not in any manner answerable, responsible or liable to any person or persons for any acts of omission or commission, errors, mistakes and/or violation, actual or perceived, by us or our partners, agents, associates etc., of any of the Rules, Regulations, Bye-laws of the Stock Exchange, Mumbai, SEBI Act or any other laws in force from time to time.
The Stock Exchange, Mumbai is not answerable, responsible or liable for any information on this Website or for any services rendered by our employees, our servants, and us.

ATTENTION INVESTORS

URGENT !!

All clients are requested to update below 6 mandatory KYC at-tributes before 31st March, 2022 to avoid blocking of Trading Account and freezing of Demat Account

NAME
MOBILE NUMBER
COMPLETE ADDRESS (including Pin code if resident of India)
VALID EMAIL ID
PAN NUMBER
INCOME DETAILS

UPDATE NOW!

ATTENTION INVESTORS

URGENT !!

All clients are requested to ensure that their PAN Numbers are mapped with the Aadhar card for seamless Trading. As per Circular Ref No: NSE/ISC/49477 clients who do not have their PAN linked with Aadhar won't be able to trade post September 30,2021.

Know More

Integrated Master Securities Pvt Ltd: Member of NSE & BSE- SEBI Registration No-INZ000175931 | CDSL & NSDL: Depository Services through Integrated Master Securities Pvt Ltd- SEBI Registration No: IN-DP-499-2020 | MCX - SEBI Registration No-INZ000175931

Please read the Risk Disclosure Document prescribed by the Stock Exchanges carefully before investing. There is no assurance or guarantee of the returns. Investment in securities market are subject to market risk, read all the related documents carefully before investing.

ATTENTION INVESTORS:
1. Stock Brokers can accept securities as margin from clients only by way of pledge in the depository system w. e. f. September 01, 2020.
2. Update your email id and mobile number with your stock broker / depository participant and receive OTP directly from depository on your email id and/or mobile number to create pledge.
3. Check your securities / MF / bonds in the consolidated account statement issued by NSDL/CDSL every month
4. Prevent Unauthorized Transactions in your demat account. Update your Mobile Number / Email ID with Integrated Master Securities Pvt. Ltd. To receive alerts on your Registered Mobile for all debit and other important transactions in your demat account and information of your transactions directly from NSDL\CDSL on the same day. Issued in the interest of investors.
5. No need to issue cheques by investors while subscribing to IPO. Just write the bank account number and sign in the application form to authorise your bank to make payment in case of allotment. No worries for refund as the money remains in investor's account.

Designed, Developed and Powered By CMOTS Infotech ( ISO 9001:2015 Certified )

DJIA 46089.04
588.43 1.29%

S&P 500 6674.95
101.44 1.54%

HANG SENG 25441.36
-448.13 -1.73%

NIKKEI 225 46768.58
-1320.22 -2.75%

FTSE 100 9442.87
15.40 0.16%

NIFTY 25145.50
-81.85 -0.32%

× Ask Your Question